| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 3 | 3 | 4 | 12 | 14 | 15 | 16 | 15 | 5 | 6 | 11 | 7 | 7 | 7 | 12 | 9 | 14 | 7 | 10 | 14 | 13 | 7 | 13 | 15 | 8 | 15 | 16 | 13 | 7 | 16 | 17 | 16 | 15 |
| Estimated Revenue | |||||||||||||||||||||||||||||||||
| Low | 6,984 | 6,613 | 6,651 | 6,297 | 6,080 | 6,109 | 6,079 | 5,794 | 5,155 | 4,993 | 4,698 | 4,207 | 3,999 | 3,620 | 3,367 | 3,269 | 2,568 | 2,485 | 2,175 | 2,118 | 1,992 | 1,902 | 1,838 | 1,592 | 1,351 | 1,175 | 1,114 | 719.3 | 785.3 | 700.9 | 636.6 | 547.4 | 462.8 |
| Average | 7,231 | 6,847 | 6,669 | 6,526 | 6,299 | 6,199 | 6,089 | 5,998 | 5,336 | 5,168 | 4,863 | 4,355 | 4,139 | 3,747 | 3,485 | 3,384 | 3,211 | 3,107 | 2,718 | 2,647 | 2,490 | 2,378 | 2,297 | 1,990 | 1,689 | 1,468 | 1,393 | 899.1 | 981.6 | 876.1 | 795.7 | 684.3 | 578.5 |
| High | 7,434 | 7,039 | 6,687 | 6,645 | 6,459 | 6,229 | 6,099 | 6,166 | 5,416 | 5,245 | 4,935 | 4,420 | 4,201 | 3,802 | 3,537 | 3,435 | 3,853 | 3,728 | 3,262 | 3,176 | 2,988 | 2,853 | 2,757 | 2,388 | 2,026 | 1,762 | 1,671 | 1,079 | 1,178 | 1,051 | 954.8 | 821.2 | 694.2 |
| Estimated EBITDA | |||||||||||||||||||||||||||||||||
| Low | 1,398 | 1,324 | 1,332 | 1,261 | 1,217 | 1,223 | 1,217 | 1,160 | 954.1 | 964.1 | 888.6 | 769.9 | 727 | 650.3 | 649 | 598.5 | 578.1 | 555.7 | 472.4 | 446.6 | 401.8 | 385.7 | 311.2 | 252 | 188.6 | 158 | 121.9 | 108.6 | 95.89 | 71.11 | 60.27 | 48.56 | 40.18 |
| Average | 1,448 | 1,371 | 1,335 | 1,307 | 1,261 | 1,241 | 1,219 | 1,201 | 1,193 | 1,205 | 1,111 | 962.3 | 908.7 | 812.9 | 811.2 | 748.1 | 722.6 | 694.7 | 590.5 | 558.2 | 502.2 | 482.1 | 389 | 315 | 235.8 | 197.5 | 152.4 | 135.8 | 119.9 | 88.89 | 75.33 | 60.7 | 50.22 |
| High | 1,488 | 1,409 | 1,339 | 1,331 | 1,293 | 1,247 | 1,221 | 1,235 | 1,431 | 1,446 | 1,333 | 1,155 | 1,090 | 975.5 | 973.4 | 897.7 | 867.1 | 833.6 | 708.6 | 669.9 | 602.6 | 578.5 | 466.8 | 377.9 | 282.9 | 237 | 182.8 | 162.9 | 143.8 | 106.7 | 90.4 | 72.84 | 60.27 |
| Estimated EBIT | |||||||||||||||||||||||||||||||||
| Low | 1,119 | 1,059 | 1,065 | 1,008 | 973.6 | 978.3 | 973.6 | 927.9 | 781.2 | 796.8 | 746.8 | 631.9 | 612.2 | 547 | 558.8 | 525.9 | 498.6 | 482.9 | 401.1 | 378.9 | 340.1 | 310.4 | 255.9 | 210.4 | 170.3 | 139.6 | 115.2 | 76.14 | 76.28 | 67.03 | 59.26 | 29.84 | 22.82 |
| Average | 1,158 | 1,096 | 1,068 | 1,045 | 1,009 | 992.7 | 975.2 | 960.6 | 976.5 | 996.1 | 933.5 | 789.8 | 765.3 | 683.8 | 698.5 | 657.3 | 623.2 | 603.6 | 501.4 | 473.7 | 425.2 | 388.1 | 319.9 | 263 | 212.9 | 174.5 | 144 | 95.18 | 95.35 | 83.78 | 74.07 | 37.3 | 28.53 |
| High | 1,190 | 1,127 | 1,071 | 1,064 | 1,034 | 997.6 | 976.8 | 987.5 | 1,172 | 1,195 | 1,120 | 947.8 | 918.3 | 820.5 | 838.2 | 788.8 | 747.9 | 724.3 | 601.7 | 568.4 | 510.2 | 465.7 | 383.9 | 315.6 | 255.4 | 209.4 | 172.8 | 114.2 | 114.4 | 100.5 | 88.89 | 44.76 | 34.23 |
| Estimated Net Income | |||||||||||||||||||||||||||||||||
| Low | 0 | 990 | 977.1 | 935.3 | 868.2 | 797.3 | 835.4 | 765.7 | 599 | 610.9 | 570.6 | 463.2 | 439.9 | 560.5 | 354.1 | 320.6 | 321.9 | 306.1 | 257.2 | 238.8 | 206.9 | 183.2 | 146.6 | 115.9 | 93.85 | 80.68 | 55.36 | 55.15 | 48.92 | 32.95 | 26.4 | 21.92 | 18.79 |
| Average | 0 | 1,036 | 1,043 | 945 | 884.2 | 830.5 | 841.5 | 802.4 | 748.8 | 763.6 | 713.3 | 579 | 549.9 | 700.6 | 442.7 | 400.7 | 402.3 | 382.6 | 321.4 | 298.4 | 258.6 | 228.9 | 183.2 | 144.8 | 117.3 | 100.9 | 69.19 | 68.94 | 61.15 | 41.19 | 33.59 | 27.4 | 23.49 |
| High | 0 | 1,074 | 1,060 | 999.3 | 960.6 | 863.8 | 847.7 | 830.4 | 898.6 | 916.3 | 855.9 | 694.8 | 659.8 | 840.7 | 531.2 | 480.8 | 482.8 | 459.1 | 385.7 | 358.1 | 310.3 | 274.7 | 219.9 | 173.8 | 140.8 | 121 | 83.03 | 82.72 | 73.38 | 49.43 | 40.79 | 32.88 | 28.18 |
| Estimated SGA Expenses | |||||||||||||||||||||||||||||||||
| Low | 1,600 | 1,515 | 1,524 | 1,443 | 1,393 | 1,400 | 1,393 | 1,327 | 960.8 | 875.5 | 863.1 | 862.2 | 812.4 | 747.8 | 666.4 | 652.2 | 631.2 | 634.7 | 552.4 | 554.6 | 548.2 | 546.9 | 475.7 | 392.2 | 345.7 | 277.3 | 259.7 | 140.3 | 153.4 | 219.7 | 217.1 | 190.4 | 167.3 |
| Average | 1,657 | 1,569 | 1,528 | 1,495 | 1,443 | 1,420 | 1,395 | 1,374 | 1,201 | 1,094 | 1,079 | 1,078 | 1,015 | 934.8 | 833 | 815.3 | 789.1 | 793.4 | 690.5 | 693.3 | 685.2 | 683.6 | 594.6 | 490.2 | 432.1 | 346.6 | 324.6 | 175.4 | 191.8 | 274.6 | 271.3 | 238 | 209.1 |
| High | 1,703 | 1,613 | 1,532 | 1,523 | 1,480 | 1,427 | 1,397 | 1,413 | 1,441 | 1,313 | 1,295 | 1,293 | 1,219 | 1,122 | 999.6 | 978.3 | 946.9 | 952.1 | 828.6 | 832 | 822.3 | 820.4 | 713.6 | 588.3 | 518.6 | 415.9 | 389.5 | 210.5 | 230.1 | 329.5 | 325.6 | 285.6 | 250.9 |
| Estimated EPS | |||||||||||||||||||||||||||||||||
| Low | 0 | 4.05 | 4 | 3.83 | 3.55 | 3.26 | 3.42 | 3.13 | 2.82 | 2.85 | 2.7 | 2.37 | 2.19 | 1.84 | 1.68 | 1.55 | 1.15 | 1.05 | 0.85 | 0.82 | 0.75 | 0.62 | 0.52 | 0.39 | 0.31 | 0.25 | 0.21 | 0.19 | 0.19 | 0.14 | 0.15 | 0.08 | 0.08 |
| Average | 0 | 4.24 | 4.19 | 3.99 | 3.71 | 3.5 | 3.44 | 3.28 | 2.95 | 2.98 | 2.82 | 2.48 | 2.29 | 1.92 | 1.75 | 1.62 | 1.44 | 1.32 | 1.05 | 1.03 | 0.92 | 0.78 | 0.64 | 0.49 | 0.38 | 0.32 | 0.26 | 0.23 | 0.225 | 0.18 | 0.19 | 0.11 | 0.1 |
| High | 0 | 4.39 | 4.34 | 4.09 | 3.93 | 3.54 | 3.47 | 3.4 | 3.01 | 3.03 | 2.88 | 2.53 | 2.33 | 1.96 | 1.79 | 1.65 | 1.73 | 1.59 | 1.25 | 1.24 | 1.09 | 0.94 | 0.76 | 0.59 | 0.45 | 0.39 | 0.31 | 0.27 | 0.26 | 0.22 | 0.23 | 0.14 | 0.12 |
